[OCR] YoY Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -839.52%
YoY- -453.87%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 18,516 20,839 27,848 17,797 9,774 8,834 11,040 8.99%
PBT -1,102 -2,008 -1,909 -1,235 349 -908 -1,417 -4.10%
Tax -98 -88 -83 0 0 0 0 -
NP -1,200 -2,096 -1,992 -1,235 349 -908 -1,417 -2.73%
-
NP to SH -1,200 -2,096 -1,992 -1,235 349 -908 -1,417 -2.73%
-
Tax Rate - - - - 0.00% - - -
Total Cost 19,716 22,935 29,840 19,032 9,425 9,742 12,457 7.94%
-
Net Worth 47,647 41,611 44,597 35,123 13,549 13,969 15,240 20.91%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 47,647 41,611 44,597 35,123 13,549 13,969 15,240 20.91%
NOSH 176,470 154,117 148,656 113,302 41,058 41,085 41,191 27.42%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -6.48% -10.06% -7.15% -6.94% 3.57% -10.28% -12.84% -
ROE -2.52% -5.04% -4.47% -3.52% 2.58% -6.50% -9.30% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 10.49 13.52 18.73 15.71 23.80 21.50 26.80 -14.46%
EPS -0.68 -1.36 -1.34 -1.09 0.85 -2.21 -3.44 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.31 0.33 0.34 0.37 -5.11%
Adjusted Per Share Value based on latest NOSH - 136,116
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 1.03 1.16 1.56 0.99 0.55 0.49 0.62 8.82%
EPS -0.07 -0.12 -0.11 -0.07 0.02 -0.05 -0.08 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0232 0.0249 0.0196 0.0076 0.0078 0.0085 20.93%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.60 0.255 0.205 0.24 0.34 0.46 0.30 -
P/RPS 5.72 1.89 1.09 1.53 1.43 2.14 1.12 31.21%
P/EPS -88.24 -18.75 -15.30 -22.02 40.00 -20.81 -8.72 47.04%
EY -1.13 -5.33 -6.54 -4.54 2.50 -4.80 -11.47 -32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.94 0.68 0.77 1.03 1.35 0.81 18.28%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 -
Price 0.485 0.23 0.18 0.21 0.29 0.34 0.30 -
P/RPS 4.62 1.70 0.96 1.34 1.22 1.58 1.12 26.62%
P/EPS -71.32 -16.91 -13.43 -19.27 34.12 -15.38 -8.72 41.92%
EY -1.40 -5.91 -7.44 -5.19 2.93 -6.50 -11.47 -29.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.85 0.60 0.68 0.88 1.00 0.81 14.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment